[BRAHIMS] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 20.66%
YoY- 175.06%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 137,398 90,425 44,483 165,810 123,607 81,433 38,599 132.95%
PBT 16,318 12,029 5,806 19,638 15,171 9,132 3,964 156.63%
Tax -4,749 -4,120 -1,983 -7,395 -5,487 -3,418 -1,656 101.72%
NP 11,569 7,909 3,823 12,243 9,684 5,714 2,308 192.60%
-
NP to SH 6,919 4,947 2,339 6,552 5,430 3,047 2,308 107.76%
-
Tax Rate 29.10% 34.25% 34.15% 37.66% 36.17% 37.43% 41.78% -
Total Cost 125,829 82,516 40,660 153,567 113,923 75,719 36,291 128.90%
-
Net Worth 165,984 164,900 160,694 161,197 157,702 155,934 325,390 -36.13%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 165,984 164,900 160,694 161,197 157,702 155,934 325,390 -36.13%
NOSH 178,785 179,239 178,549 179,108 179,207 179,235 378,360 -39.30%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.42% 8.75% 8.59% 7.38% 7.83% 7.02% 5.98% -
ROE 4.17% 3.00% 1.46% 4.06% 3.44% 1.95% 0.71% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 76.85 50.45 24.91 92.58 68.97 45.43 10.20 283.85%
EPS 3.87 2.76 1.31 3.66 3.03 1.70 0.61 242.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9284 0.92 0.90 0.90 0.88 0.87 0.86 5.22%
Adjusted Per Share Value based on latest NOSH - 178,571
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 44.73 29.44 14.48 53.98 40.24 26.51 12.57 132.90%
EPS 2.25 1.61 0.76 2.13 1.77 0.99 0.75 107.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5404 0.5368 0.5231 0.5248 0.5134 0.5076 1.0593 -36.12%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.44 0.43 0.445 0.475 0.48 0.38 0.34 -
P/RPS 0.57 0.85 1.79 0.51 0.70 0.84 3.33 -69.13%
P/EPS 11.37 15.58 33.97 12.98 15.84 22.35 55.74 -65.31%
EY 8.80 6.42 2.94 7.70 6.31 4.47 1.79 188.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.49 0.53 0.55 0.44 0.40 11.33%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 19/08/11 13/05/11 25/02/11 29/11/10 26/08/10 31/05/10 -
Price 0.40 0.44 0.47 0.46 0.51 0.51 0.36 -
P/RPS 0.52 0.87 1.89 0.50 0.74 1.12 3.53 -72.07%
P/EPS 10.34 15.94 35.88 12.57 16.83 30.00 59.02 -68.65%
EY 9.67 6.27 2.79 7.95 5.94 3.33 1.69 219.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.52 0.51 0.58 0.59 0.42 1.57%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment